[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
16-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 76.66%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 65,777 25,649 113,767 75,636 44,024 17,456 108,822 -28.57%
PBT 7,815 3,057 14,499 8,793 4,923 2,214 11,011 -20.48%
Tax -2,701 -1,186 -5,329 -2,760 -1,508 -642 -3,409 -14.41%
NP 5,114 1,871 9,170 6,033 3,415 1,572 7,602 -23.28%
-
NP to SH 5,114 1,871 9,170 6,033 3,415 1,572 7,602 -23.28%
-
Tax Rate 34.56% 38.80% 36.75% 31.39% 30.63% 29.00% 30.96% -
Total Cost 60,663 23,778 104,597 69,603 40,609 15,884 101,220 -28.98%
-
Net Worth 60,739 59,396 42,368 55,461 52,690 50,991 49,279 15.00%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,236 - - - 1,960 -
Div Payout % - - 46.20% - - - 25.78% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 60,739 59,396 42,368 55,461 52,690 50,991 49,279 15.00%
NOSH 42,475 42,426 42,368 42,336 28,176 28,172 28,000 32.12%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.77% 7.29% 8.06% 7.98% 7.76% 9.01% 6.99% -
ROE 8.42% 3.15% 21.64% 10.88% 6.48% 3.08% 15.43% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 154.86 60.46 268.52 178.65 156.24 61.96 388.65 -45.94%
EPS 12.04 4.41 21.64 14.25 12.12 5.58 27.15 -41.93%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 7.00 -
NAPS 1.43 1.40 1.00 1.31 1.87 1.81 1.76 -12.96%
Adjusted Per Share Value based on latest NOSH - 42,362
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 12.22 4.77 21.14 14.05 8.18 3.24 20.22 -28.58%
EPS 0.95 0.35 1.70 1.12 0.63 0.29 1.41 -23.20%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.36 -
NAPS 0.1128 0.1104 0.0787 0.103 0.0979 0.0947 0.0916 14.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.64 0.45 0.50 0.44 0.45 0.78 0.59 -
P/RPS 0.41 0.74 0.19 0.25 0.29 1.26 0.15 95.85%
P/EPS 5.32 10.20 2.31 3.09 3.71 13.98 2.17 82.11%
EY 18.81 9.80 43.29 32.39 26.93 7.15 46.02 -45.01%
DY 0.00 0.00 20.00 0.00 0.00 0.00 11.86 -
P/NAPS 0.45 0.32 0.50 0.34 0.24 0.43 0.34 20.60%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 15/08/03 28/05/03 27/02/03 16/01/03 27/08/02 23/05/02 26/02/02 -
Price 0.70 0.46 0.45 0.51 0.46 0.71 0.70 -
P/RPS 0.45 0.76 0.17 0.29 0.29 1.15 0.18 84.51%
P/EPS 5.81 10.43 2.08 3.58 3.80 12.72 2.58 72.06%
EY 17.20 9.59 48.10 27.94 26.35 7.86 38.79 -41.93%
DY 0.00 0.00 22.22 0.00 0.00 0.00 10.00 -
P/NAPS 0.49 0.33 0.45 0.39 0.25 0.39 0.40 14.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment